close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar29Point82
Implied share price

Buy Undervalued by 77.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
HW
Harry Winston Diamond Corporation
POT
Potash Corp./Saskatchewan Inc.
Change
POT
Potash Corp./Saskatchewan (USA)
Change
URKA
Uralkali OAO
Change
RBI
Red Back Mining Inc.
Change
19.29 11.52 9.19 7.42 20.76 56.91
All amounts in millions
from last financial year
         
Implied Share Price $29.82 $49.72 $49.72 $15.29 $12.18
Market Cap 1,420 17,716 13,525 9,956 8,631
Net Debt 221 4,136 4,136 2,285 -150
Enterprise Value (EV) 1,644 21,852 17,645 48,496 8,825
Revenue 702 6,279 6,279 3,949 318
EBITDA 142 2,379 2,379 2,335 155
Percent 20.3 % 37.9 % 37.9 % 59.1 % 48.7 %
EBIT 54 1,694 1,694 1,872 97
Percent 7.8 % 27.0 % 27.0 % 47.4 % 30.6 %
Balance Sheet          
Total Assets 1,630 17,469 17,469 14,291 961
Total Liabilities 839 9,087 9,087 5,534 113
Shareholders Equity 791 8,382 8,382 8,756 847.373

Comments

No comments yet. Login to comment.